Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $376k initial cash invested.
-23.2%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,961
Rent
-$7,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,961
Total Expenses
$12,235
Mortgage P&I
181%
$8,970
Property Taxes
27%
$1,332
Home Insurance
13%
$643
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0